11 Edgewell Crescent, Central Elgin

$599,900
11 Edgewell Crescent

$599,900

New
23d
DetachedBacksplit 4

11 Edgewell Crescent, Central Elgin

Total Monthly Obligation $3,162

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
23d
Score
19
Yield
4.9%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Detached
MLS® Number-X13845692
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-53 × 125 ft
Listed on site-Sep 30, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,411 (2025)
Parking-4 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-BLUE FOREST REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Week of December 14th
Neighbourhood-Rural Central Elgin
Title-Residential Freehold

No agent assigned

Welcome to 11 Edgewell Crescent, a well-maintained four-level backsplit in Lynhurst Village. The main level features a large foyer with access to the two-car garage and opens into the living room, dining room and eat-in kitchen. The kitchen offers plenty of storage and workspace. Upstairs, you will find three generous-sized bedrooms, a four-piece bathroom and a linen closet. The lower level offers a family room with a gas fireplace, a fourth bedroom and another full bathroom. The unfinished fourth level includes the laundry area, gym space, furnace and additional storage.Outside, enjoy the spacious yard with a stamped concrete patio, pergola and rebuilt shed with a concrete pad. Updates include an insulated garage door in 2024, a Carrier furnace and heat pump in 2023, a concrete driveway in 2023, and newer carpeting. (Natural gas hook up for BBQ and dryer). Conveniently located with easy access to all amenities.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,162/mo
Mortgage $2,420
Monthly Loss $2,526
Principal$637
Interest$1,783
Property Tax$368
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.6%
Returns Index
14.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$29,400/yr
NOI
$17,549/yr
Net Cash Flow
-$957/mo
Cash Margin
-39.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
25.4/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 11 Edgewell Crescent

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.